链男好降食事大号 公司理财 [AN$2,000 [ANS2,000 [AN$2,000 [AN$2,000 +(ANS300 +(AN$300 +(AN$300 +(ANS300 x7] x36)] x70] x96)】 6.Predicted airtime income is: 2003 2004 2005 2006 2007 AN$000's AN$000's ANS000's AN$000's AN$000's Income range AN$50.000+ 2.4624 19.7649 127.249-7 343.7543 423,339-8 Local (1,200x (2,400x (5,500x (7,900x (8,300x0-77x 0-95x 0-86x 0-82X 0-79x 220.800x 7,200x 31,920x 94,050x 183,600x AN$030) AN$0-30) AN$030) AN$0-30) AN$0·30) AN$50.000+ 1,080-0 26,8128 232,773-8 761,481-0 1,053,7680 International (1,200x 2.400x (5,500x (7.900x (8,300x0-23x 0-05x 014x 0-18x 0-21x 220,800x 7,200x 31,920x 94.050X 183.600x AN$2-50) AN$2-50) AN$2-50) AN$2-50) AN$2-50) AN$30,000- 2,340-0 11,901-6 62,899-2 229,320-0 382,882-5 49,999 (500x (950x (1,400x (2,600x (2,750x 15.600x 41,760x 149.760x 294.000x 464,100x AN$0-30) AN$0-30) ANS0-30) AN$0-30) AN$0-30) <AN$30.000 1,536-0 12,4254 47.700 105.468-0 132.840-0 (100x (450x (750x (1,100x (1,200x 51.200x 92,040x 212.000x 319.600x 369.000x ANS0-30) AN$0-30) AN$0-30) AN$0-30) ANS0-30) Tota 17,4184 70.9047 470.622-7 1.440.0233 1.992.830-3 7.Predicted rental income: 2003 2004 2005 2006 2007 ANS000's AN$000's ANS000's AN$000's AN$000's Income range AN$50,000+ 2880 1,276-8 3.762-0 7,3440 8,8320 (AN$40 x (AN$40 x (AN$40 x (ANS40 x (ANS40 x 7.200) 31,920) 94,050) 183.600) 220.800) AN$30,000- 624-0 -1,6704 5,990-4 11.760-0 18,564-0 49,999 (AN$40 x (ANS40 x (AN$40 x (ANS40 x (ANS40 x 15,600) 41,760) 149,760) 294,000) 464,100) <AN$30.000 2.048-0 3,681-6 8.480-0 12.7840 14,760-0 (AN$40 x (AN$40 x (AN$40 x (AN$40 x (ANS40 x 51,200) 92,040) 212,000) 319.600) 369.000) Total 2,960-0 6,6288 18,232-4 31,8880 42,156-0 第7页共8页公司理财 [AN$2,000 + (AN$300 x 7)] [AN$2,000 + (AN$300 x 36)] [AN$2,000 + (AN$300 x 70)] [AN$2,000 + (AN$300 x 96)] 6. Predicted airtime income is: 2003 2004 2005 2006 2007 AN$000’s AN$000’s AN$000’s AN$000’s AN$000’s Income range AN$50,000+ Local ,2,462·4 (1,200 x 0·95 x 7,200 x AN$0·30) 19,764·9 (2,400 x 0·86 x 31,920 x AN$0·30) 127,249·7 (5,500 x 0·82 x 94,050 x AN$0·30) 343,754·3 (7,900 x 0·79 x 183,600 x AN$0·30) 423,339·8 (8,300 x0·77x 220,800 x AN$0·30) AN$50,000+ International ,1,080·0 (1,200 x 0·05 x 7,200 x AN$2·50) 26,812·8 (2,400 x 0·14 x 31,920 x AN$2·50) 232,773·8 (5,500 x 0·18 x 94,050 x AN$2·50) 761,481·0 (7,900 x 0·21 x 183,600 x AN$2·50) 1,053,768·0 (8,300 x0·23 x 220,800 x AN$2·50) AN$30,000– 49,999 2,340·0 (500 x 15,600 x AN$0·30) 11,901·6 (950 x 41,760 x AN$0·30) 62,899·2 (1,400 x 149,760 x AN$0·30) 229,320·0 (2,600 x 294,000 x AN$0·30) 382,882·5 (2,750 x 464,100 x AN$0·30) <AN$30,000 1,536·0 (100 x 51,200 x AN$0·30) 12,425·4 (450 x 92,040 x AN$0·30) 47,700 (750 x 212,000 x AN$0·30) 105,468·0 (1,100 x 319,600 x AN$0·30) 132,840·0 (1,200 x 369,000 x AN$0·30) Tota l 7,418·4 70,904·7 470,622·7 1,440,023·3 1,992,830·3 7. Predicted rental income: 2003 2004 2005 2006 2007 AN$000’s AN$000’s AN$000’s AN$000’s AN$000’s Income range AN$50,000+ ,288·0 (AN$40 x 7,200) 1,276·8 (AN$40 x 31,920) 3,762·0 (AN$40 x 94,050) 7,344·0 (AN$40 x 183,600) 8,832·0 (AN$40 x 220,800) AN$30,000– 49,999 624·0 (AN$40 x 15,600) –1,670·4 (AN$40 x 41,760) 5,990·4 (AN$40 x 149,760) 11,760·0 (AN$40 x 294,000) 18,564·0 (AN$40 x 464,100) <AN$30,000 2,048·0 (AN$40 x 51,200) 3,681·6 (AN$40 x 92,040) 8,480·0 (AN$40 x 212,000) 12,784·0 (AN$40 x 319,600) 14,760·0 (AN$40 x 369,000) Total 2,960·0 6,628·8 18,232·4 31,888·0 42,156·0 第 7 页 共 8 页